Flat
NW6
2 beds
1 bath
Hillsborough Court, London NW6
London, England · NW6
View property listing
Initial Investment
£130,600First YearProfit From Rental Income
£12,273
↗ 9%After 5 Years
Change In Property Value
£55,344
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,488 | £19,780 | £20,077 | £20,579 | £21,093 | £101,018 |
| Total Expenses | £17,012 | £17,091 | £17,162 | £17,254 | £17,348 | £85,866 |
| Profit Before Tax | £2,476 | £2,689 | £2,915 | £3,325 | £3,746 | £15,151 |
| Profit After Tax | £2,006 | £2,178 | £2,361 | £2,693 | £3,034 | £12,273 |
| Change In Property Value | £4 | £8,120 | £14,494 | £19,288 | £13,437 | £55,344 |
| Net Return | £2,010 | £10,298 | £16,856 | £21,981 | £16,471 | £67,616 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change